Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in The Colony at 3504 Ladybank, The Colony, TX, 75056 offers a 12.19% rental yield on a $834,900 purchase with $8,482/mo rent. Total monthly income registers $8,482/mo, and a $4,086/mo payment leaves $2,445/mo available for distribution. Annual cash flow reaches $29,344/yr on $274,682 to close, and return on cash invested stands at 30.74% in year one. Equity gained on principal adds $5,387/yr while 5% annual appreciation supports $230,667 over five years. Portfolio math shows five-year ROI at 162.29% and total cumulative return in cash at $445,773. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $8,482/mo property income against a $4,086/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
7,187 sqft lot
$N/A/sqft
$600 semi-annually HOA
Neighborhood data shown for ZIP Code: 75056, The Colony, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,083 (100%) |
| Owner Occupied HU | 16,441 (51.2%) |
| Renter Occupied HU | 13,404 (41.8%) |
| Vacant Housing Units | 2,238 ( 7.0%) |
| Median Home Value | $488,651 |
| Average Home Value | $527,353 |
Residential
31,154
Single Family
17,896
Multi-Family
13,258
Businesses
1,394
Date | Event | Price |
|---|---|---|
| 2024-07-27 | Listing removed | N/A |
| 2024-07-25 | Listed for sale | $834,900 |
| 2023-04-06 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $13633.22 | -5.58% | $726,000 | 10.00% |
| 2022-08-13 | $14438.41 | 26.07% | $660,000 | 18.58% |
| 2021-08-13 | $11452.78 | -1.49% | $556,600 | 10.00% |
Listed by: Kelly Calkins • Keller Williams NO. Collin Cty
Mls Name: NTREIS
Mls ID: #20680783
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
